Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Intangible Assets
839,862 GBP2022-12-31
978,749 GBP2021-12-31
Property, Plant & Equipment
2,495,821 GBP2022-12-31
2,318,176 GBP2021-12-31
Fixed Assets
3,335,683 GBP2022-12-31
3,296,925 GBP2021-12-31
Total Inventories
112,233 GBP2022-12-31
77,665 GBP2021-12-31
Debtors
1,883,330 GBP2022-12-31
1,573,875 GBP2021-12-31
Cash at bank and in hand
23,898 GBP2022-12-31
128,686 GBP2021-12-31
Current Assets
2,019,461 GBP2022-12-31
1,780,226 GBP2021-12-31
Creditors
Current
2,393,579 GBP2022-12-31
2,123,510 GBP2021-12-31
Net Current Assets/Liabilities
-374,118 GBP2022-12-31
-343,284 GBP2021-12-31
Total Assets Less Current Liabilities
2,961,565 GBP2022-12-31
2,953,641 GBP2021-12-31
Net Assets/Liabilities
452,478 GBP2022-12-31
393,292 GBP2021-12-31
Equity
Called up share capital
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
163,796 GBP2022-12-31
163,796 GBP2021-12-31
Retained earnings (accumulated losses)
288,582 GBP2022-12-31
229,396 GBP2021-12-31
Equity
452,478 GBP2022-12-31
393,292 GBP2021-12-31
Average Number of Employees
332022-01-01 ~ 2022-12-31
302021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Other than goodwill
1,388,914 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Other than goodwill
549,052 GBP2022-12-31
410,165 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
138,887 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other than goodwill
839,862 GBP2022-12-31
978,749 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
129,791 GBP2022-12-31
129,791 GBP2021-12-31
Plant and equipment
4,045,859 GBP2022-12-31
3,639,614 GBP2021-12-31
Furniture and fittings
124,457 GBP2022-12-31
122,206 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
4,300,107 GBP2022-12-31
3,891,611 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-95,550 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-95,550 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
69,094 GBP2022-12-31
62,039 GBP2021-12-31
Plant and equipment
1,640,037 GBP2022-12-31
1,431,134 GBP2021-12-31
Furniture and fittings
95,155 GBP2022-12-31
80,262 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,804,286 GBP2022-12-31
1,573,435 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
7,055 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
296,066 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
14,893 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
318,014 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-87,163 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-87,163 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Improvements to leasehold property
60,697 GBP2022-12-31
67,752 GBP2021-12-31
Plant and equipment
2,405,822 GBP2022-12-31
2,208,480 GBP2021-12-31
Furniture and fittings
29,302 GBP2022-12-31
41,944 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,027,887 GBP2022-12-31
828,887 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
255,435 GBP2022-12-31
255,555 GBP2021-12-31
Other Debtors
Current
470,898 GBP2022-12-31
317,351 GBP2021-12-31
Prepayments
Current
129,110 GBP2022-12-31
172,082 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
1,883,330 GBP2022-12-31
1,573,875 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
101,116 GBP2022-12-31
102,924 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
459,243 GBP2022-12-31
498,048 GBP2021-12-31
Trade Creditors/Trade Payables
Current
842,019 GBP2022-12-31
734,290 GBP2021-12-31
Corporation Tax Payable
Current
5 GBP2022-12-31
1 GBP2021-12-31
Other Taxation & Social Security Payable
Current
86,689 GBP2022-12-31
100,195 GBP2021-12-31
Other Creditors
Current
10,600 GBP2022-12-31
19,019 GBP2021-12-31
Accrued Liabilities
Current
44,461 GBP2022-12-31
38,226 GBP2021-12-31
Bank Borrowings/Overdrafts
Between one and two years, Non-current
106,464 GBP2022-12-31
100,955 GBP2021-12-31
Between two and five year, Non-current
102,516 GBP2022-12-31
208,897 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
763,920 GBP2022-12-31
877,232 GBP2021-12-31
Other Creditors
Non-current
928,000 GBP2022-12-31
1,098,267 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
763,920 GBP2022-12-31
877,232 GBP2021-12-31
hire purchase agreements
1,223,163 GBP2022-12-31
1,375,280 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,126 GBP2022-12-31
42,131 GBP2021-12-31
Between one and five year
929,028 GBP2022-12-31
505,961 GBP2021-12-31
All periods
954,154 GBP2022-12-31
548,092 GBP2021-12-31
Bank Overdrafts
Secured
6,877 GBP2021-12-31
Total Borrowings
Secured
1,938,701 GBP2022-12-31
1,923,117 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-12-31